investorscraft@gmail.com

Intrinsic ValueGartner, Inc. (0ITV.L)

Previous Close£209.33
Intrinsic Value
Upside potential
Previous Close
£209.33

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Gartner, Inc. is a global leader in research and advisory services, specializing in technology and business insights. The company operates through three core segments: Research, Conferences, and Consulting. Its Research segment provides subscription-based access to proprietary data, benchmarks, and expert analysis, catering primarily to IT and business leaders. The Conferences segment facilitates knowledge-sharing and networking among professionals, while the Consulting segment delivers tailored solutions for IT cost optimization, digital transformation, and sourcing strategies. Gartner holds a dominant position in the IT advisory space, leveraging its extensive research capabilities and trusted brand to serve a diverse clientele across industries. Its market leadership is reinforced by a deep understanding of technology trends and a reputation for actionable insights, making it a go-to resource for enterprises navigating digital disruption. The company’s ability to monetize its intellectual property through recurring revenue streams underscores its resilient business model.

Revenue Profitability And Efficiency

Gartner reported revenue of $6.27 billion for the fiscal year, with net income reaching $1.25 billion, reflecting a robust 20% net margin. The company’s operating cash flow stood at $1.48 billion, demonstrating strong cash generation capabilities. Capital expenditures were modest at $101.7 million, indicating efficient allocation of resources toward growth initiatives. These metrics highlight Gartner’s ability to convert revenue into profitability while maintaining operational efficiency.

Earnings Power And Capital Efficiency

With diluted EPS of $16, Gartner exhibits significant earnings power, supported by its high-margin subscription-based revenue model. The company’s capital efficiency is evident in its ability to generate substantial cash flows relative to its capital expenditures. This positions Gartner well for reinvestment in research and advisory capabilities, further strengthening its competitive edge.

Balance Sheet And Financial Health

Gartner maintains a solid balance sheet with $1.93 billion in cash and equivalents, providing ample liquidity. Total debt stands at $2.9 billion, reflecting a manageable leverage profile given the company’s strong cash flow generation. The absence of dividends suggests a focus on reinvesting profits into growth opportunities, aligning with its capital-light business model.

Growth Trends And Dividend Policy

Gartner’s growth is driven by increasing demand for its research and advisory services, particularly in digital transformation and IT optimization. The company does not pay dividends, opting instead to reinvest earnings into expanding its research capabilities and global footprint. This strategy supports sustained revenue growth and market share expansion in the competitive IT advisory space.

Valuation And Market Expectations

With a market capitalization of $33.75 billion and a beta of 1.24, Gartner is valued as a high-growth, moderately volatile stock. Investors likely anticipate continued expansion in its subscription-based revenue streams and consulting services, given the company’s strong market position and recurring revenue model.

Strategic Advantages And Outlook

Gartner’s strategic advantages include its authoritative brand, extensive research network, and recurring revenue model. The company is well-positioned to capitalize on the growing need for technology insights and advisory services. Its outlook remains positive, supported by strong demand for digital transformation expertise and a scalable business model.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount